Nifty
Sensex
:
:
15789.70
52544.98
-79.55 (-0.50%)
-228.07 (-0.43%)

Tyres & Allied

Rating :
60/99

BSE: 502355 | NSE: BALKRISIND

2274.55
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2289.95
  •  2289.95
  •  2260.80
  •  2272.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  170751
  •  3879.28
  •  2313.70
  •  1148.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 43,972.89
  • 37.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,895.85
  • 0.75%
  • 7.33

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.30%
  • 1.04%
  • 7.28%
  • FII
  • DII
  • Others
  • 14.4%
  • 14.59%
  • 4.39%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.72
  • 9.21
  • 3.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.46
  • 9.87
  • 6.80

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.91
  • 10.44
  • 15.03

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.28
  • 24.65
  • 25.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.89
  • 4.61
  • 4.60

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.92
  • 14.14
  • 14.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,753.45
1,372.27
27.78%
1,509.23
1,155.76
30.58%
1,577.90
1,084.28
45.53%
942.61
1,198.93
-21.38%
Expenses
1,202.98
988.23
21.73%
1,029.66
809.63
27.18%
1,037.93
811.24
27.94%
702.18
930.89
-24.57%
EBITDA
550.47
384.04
43.34%
479.57
346.13
38.55%
539.97
273.04
97.76%
240.43
268.04
-10.30%
EBIDTM
31.39%
27.99%
31.78%
29.95%
34.22%
25.18%
25.51%
22.36%
Other Income
61.29
65.49
-6.41%
54.61
30.65
78.17%
20.17
80.74
-75.02%
36.09
73.90
-51.16%
Interest
2.79
2.41
15.77%
2.06
2.38
-13.45%
3.84
2.06
86.41%
2.69
2.05
31.22%
Depreciation
106.21
100.81
5.36%
104.55
96.13
8.76%
103.98
91.93
13.11%
101.56
84.74
19.85%
PBT
502.76
346.31
45.18%
427.57
278.27
53.65%
452.32
259.79
74.11%
172.27
255.15
-32.48%
Tax
122.81
81.61
50.48%
102.50
54.47
88.18%
111.38
-34.52
-
40.71
78.31
-48.01%
PAT
379.95
264.70
43.54%
325.07
223.80
45.25%
340.94
294.31
15.84%
131.56
176.84
-25.61%
PATM
21.67%
19.29%
21.54%
19.36%
21.61%
27.14%
13.96%
14.75%
EPS
19.66
13.69
43.61%
16.82
11.58
45.25%
17.64
15.23
15.82%
6.81
9.15
-25.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
5,783.19
4,811.24
5,209.99
4,443.79
3,723.30
3,239.45
3,816.80
3,771.85
3,393.93
3,016.64
Net Sales Growth
-
20.20%
-7.65%
17.24%
19.35%
14.94%
-15.13%
1.19%
11.14%
12.51%
 
Cost Of Goods Sold
-
2,311.04
2,138.75
2,444.12
2,143.22
1,580.67
1,419.31
1,978.97
1,822.76
1,895.15
1,817.82
Gross Profit
-
3,472.15
2,672.49
2,765.87
2,300.57
2,142.63
1,820.14
1,837.82
1,949.09
1,498.78
1,198.82
GP Margin
-
60.04%
55.55%
53.09%
51.77%
57.55%
56.19%
48.15%
51.67%
44.16%
39.74%
Total Expenditure
-
3,972.37
3,655.31
3,906.55
3,341.27
2,592.33
2,416.77
3,089.43
2,882.00
2,724.92
2,504.60
Power & Fuel Cost
-
173.78
164.26
186.87
176.26
129.80
118.54
175.54
168.73
167.56
141.45
% Of Sales
-
3.00%
3.41%
3.59%
3.97%
3.49%
3.66%
4.60%
4.47%
4.94%
4.69%
Employee Cost
-
370.86
328.63
299.15
279.92
256.86
234.92
227.34
168.57
133.77
93.75
% Of Sales
-
6.41%
6.83%
5.74%
6.30%
6.90%
7.25%
5.96%
4.47%
3.94%
3.11%
Manufacturing Exp.
-
384.85
287.36
362.82
308.17
236.27
252.03
291.74
267.04
232.95
205.44
% Of Sales
-
6.65%
5.97%
6.96%
6.93%
6.35%
7.78%
7.64%
7.08%
6.86%
6.81%
General & Admin Exp.
-
117.70
129.09
113.27
95.82
79.82
67.68
92.28
54.35
41.14
28.66
% Of Sales
-
2.04%
2.68%
2.17%
2.16%
2.14%
2.09%
2.42%
1.44%
1.21%
0.95%
Selling & Distn. Exp.
-
564.49
443.11
444.65
284.97
268.79
239.10
284.36
283.57
220.66
182.93
% Of Sales
-
9.76%
9.21%
8.53%
6.41%
7.22%
7.38%
7.45%
7.52%
6.50%
6.06%
Miscellaneous Exp.
-
49.65
164.11
55.67
52.91
40.12
85.19
39.20
116.99
33.71
182.93
% Of Sales
-
0.86%
3.41%
1.07%
1.19%
1.08%
2.63%
1.03%
3.10%
0.99%
1.15%
EBITDA
-
1,810.82
1,155.93
1,303.44
1,102.52
1,130.97
822.68
727.37
889.85
669.01
512.04
EBITDA Margin
-
31.31%
24.03%
25.02%
24.81%
30.38%
25.40%
19.06%
23.59%
19.71%
16.97%
Other Income
-
172.16
367.99
218.17
339.75
253.63
173.74
277.44
14.06
4.51
4.04
Interest
-
11.76
10.79
12.44
14.83
22.00
39.85
47.77
27.46
27.52
29.28
Depreciation
-
416.30
373.61
332.61
311.40
304.00
282.32
243.70
170.28
112.20
86.39
PBT
-
1,554.92
1,139.52
1,176.56
1,116.04
1,058.60
674.25
713.34
706.17
533.80
400.42
Tax
-
377.39
179.87
402.91
380.25
341.75
228.53
240.77
231.56
183.90
131.48
Tax Rate
-
24.27%
15.78%
34.24%
34.07%
32.28%
33.89%
33.75%
32.79%
34.45%
32.84%
PAT
-
1,177.53
959.65
773.65
735.79
716.85
445.72
472.57
474.62
349.90
268.94
PAT before Minority Interest
-
1,177.53
959.65
773.65
735.79
716.85
445.72
472.57
474.62
349.90
268.94
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
20.36%
19.95%
14.85%
16.56%
19.25%
13.76%
12.38%
12.58%
10.31%
8.92%
PAT Growth
-
22.70%
24.04%
5.15%
2.64%
60.83%
-5.68%
-0.43%
35.64%
30.10%
 
EPS
-
60.92
49.65
40.02
38.06
37.08
23.06
24.45
24.55
18.10
13.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
5,999.82
5,008.28
4,653.66
4,083.39
3,542.86
2,774.83
2,275.98
1,895.08
1,443.00
1,110.08
Share Capital
38.66
38.66
38.66
38.66
19.33
19.33
19.33
19.33
19.33
19.33
Total Reserves
5,961.16
4,969.62
4,615.00
4,044.73
3,523.53
2,755.50
2,256.65
1,875.75
1,423.67
1,090.75
Non-Current Liabilities
265.14
240.22
370.48
361.02
599.37
1,097.70
1,549.37
1,885.68
1,770.73
1,041.11
Secured Loans
0.00
0.00
0.00
0.00
215.96
827.68
1,356.13
1,700.57
1,561.21
934.39
Unsecured Loans
1.48
1.79
2.23
2.50
2.88
3.08
3.14
5.82
5.44
5.44
Long Term Provisions
27.50
25.69
19.01
12.97
12.60
3.64
1.37
-0.32
0.46
-0.08
Current Liabilities
1,901.53
1,557.85
1,454.87
1,433.80
1,646.85
1,525.87
1,493.00
1,240.54
936.99
1,060.35
Trade Payables
655.02
383.70
386.14
409.25
374.41
341.13
398.64
408.57
274.11
219.70
Other Current Liabilities
242.49
241.18
192.37
369.04
688.64
716.61
425.51
97.42
60.50
63.59
Short Term Borrowings
998.91
928.76
868.64
648.09
578.18
459.48
633.45
705.57
579.95
756.45
Short Term Provisions
5.11
4.21
7.72
7.42
5.62
8.65
35.39
28.99
22.43
20.60
Total Liabilities
8,166.49
6,806.35
6,479.01
5,878.21
5,789.08
5,398.40
5,318.35
5,021.30
4,150.72
3,211.54
Net Block
3,370.32
3,307.51
2,709.10
2,770.94
2,796.94
2,858.78
2,415.39
2,389.00
1,335.33
873.05
Gross Block
5,389.87
4,911.29
3,935.48
3,666.83
3,384.93
3,142.90
3,322.25
3,082.45
1,858.27
1,283.62
Accumulated Depreciation
2,019.55
1,603.78
1,226.38
895.89
587.99
284.12
906.85
693.46
522.94
410.56
Non Current Assets
5,684.53
4,884.90
4,008.43
3,861.60
4,043.19
3,832.54
3,246.97
3,542.50
2,638.83
1,631.55
Capital Work in Progress
855.52
586.59
600.41
118.66
109.67
231.07
634.04
564.86
1,012.55
476.74
Non Current Investment
1,025.62
711.38
396.24
697.69
939.18
585.61
57.56
368.12
3.12
2.44
Long Term Loans & Adv.
431.01
277.00
300.32
273.31
163.11
135.67
139.92
212.51
283.59
275.14
Other Non Current Assets
2.06
2.42
2.36
1.00
34.29
21.41
0.05
8.02
4.24
4.17
Current Assets
2,481.96
1,921.45
2,470.58
2,016.61
1,745.89
1,565.86
2,071.38
1,478.80
1,511.90
1,580.00
Current Investments
392.03
351.12
763.46
483.18
461.80
250.26
386.50
2.07
0.20
0.01
Inventories
939.72
615.64
758.71
618.87
476.12
398.26
411.41
568.40
456.74
498.54
Sundry Debtors
753.59
589.86
517.10
479.63
411.67
384.95
581.15
613.76
519.67
490.02
Cash & Bank
77.97
69.08
65.63
33.43
24.81
329.96
434.21
14.93
277.97
369.84
Other Current Assets
318.65
117.10
270.51
246.62
371.49
202.43
258.11
279.63
257.31
221.57
Short Term Loans & Adv.
172.56
178.65
95.17
154.88
88.31
73.08
81.14
77.77
61.21
98.78
Net Current Assets
580.43
363.60
1,015.71
582.81
99.04
39.99
578.38
238.26
574.91
519.65
Total Assets
8,166.49
6,806.35
6,479.01
5,878.21
5,789.08
5,398.40
5,318.35
5,021.30
4,150.73
3,211.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
1,339.03
1,173.14
820.41
749.94
846.85
1,071.95
984.13
601.67
549.34
75.65
PBT
1,554.92
1,139.52
1,176.56
1,116.04
1,058.60
675.95
713.34
706.17
533.80
400.42
Adjustment
269.31
276.52
251.92
241.64
215.89
407.70
290.20
211.23
132.96
114.53
Changes in Working Capital
-127.26
54.38
-193.36
-215.41
-111.13
226.72
195.94
-135.46
27.30
-283.20
Cash after chg. in Working capital
1,696.97
1,470.42
1,235.12
1,142.27
1,163.36
1,310.37
1,199.48
781.95
694.05
231.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-351.04
-288.44
-407.63
-387.27
-313.10
-234.18
-212.52
-177.18
-142.16
-152.98
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-6.90
-8.84
-7.08
-5.06
-3.41
-4.24
-2.82
-3.11
-2.55
-3.11
Cash From Investing Activity
-1,173.42
-677.76
-635.99
-92.29
-563.05
-551.93
-436.88
-1,229.63
-1,010.98
-687.93
Net Fixed Assets
-732.83
-940.06
-735.67
-290.49
-120.96
582.03
-477.55
-748.01
-1,053.20
-623.54
Net Investments
-355.15
97.12
21.22
220.10
-535.46
-421.21
-18.35
-393.60
-0.67
0.00
Others
-85.44
165.18
78.46
-21.90
93.37
-712.75
59.02
-88.02
42.89
-64.39
Cash from Financing Activity
-158.06
-494.69
-164.68
-653.80
-589.34
-625.28
-130.22
364.91
369.75
969.67
Net Cash Inflow / Outflow
7.55
0.69
19.74
3.85
-305.54
-105.26
417.03
-263.05
-91.89
357.39
Opening Cash & Equivalents
46.82
46.17
26.46
22.60
328.30
433.45
14.93
277.97
369.84
12.25
Closing Cash & Equivalent
54.92
46.82
46.17
26.46
22.60
328.32
434.21
14.93
277.97
369.84

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
310.39
259.09
240.75
211.25
183.28
143.55
117.73
98.03
74.64
57.42
ROA
15.73%
14.45%
12.52%
12.61%
12.82%
8.32%
9.14%
10.35%
9.51%
9.99%
ROE
21.39%
19.86%
17.71%
19.30%
22.69%
17.65%
22.66%
28.44%
27.41%
27.28%
ROCE
24.21%
20.07%
22.70%
22.88%
22.50%
15.35%
16.97%
18.48%
17.47%
19.98%
Fixed Asset Turnover
1.12
1.09
1.37
1.27
1.16
1.02
1.21
1.55
2.19
2.61
Receivable days
42.40
41.99
34.91
36.46
38.46
53.60
56.34
54.16
53.68
49.43
Inventory Days
49.08
52.13
48.26
44.80
42.21
44.92
46.20
48.98
50.79
55.15
Payable days
43.39
38.05
35.16
40.21
46.90
52.87
45.74
42.72
32.22
24.96
Cash Conversion Cycle
48.09
56.07
48.01
41.05
33.78
45.65
56.80
60.42
72.25
79.62
Total Debt/Equity
0.17
0.19
0.19
0.21
0.39
0.68
1.04
1.29
1.50
1.54
Interest Cover
133.22
106.61
95.58
76.26
49.12
17.92
15.93
26.72
20.40
14.68

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.